Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.11% first-year return on $66,171 initial cash invested.
-5.11%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$2,296
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $2,578 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,296
Total Expenses
$2,578
Mortgage P&I
70%
$1,602
Property Taxes
10%
$219
Home Insurance
5%
$112
HOA
2%
$47
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0